0.439
Revenue$B
1.240
1.363
1.450
1.603
1.704
1.827
1.987
2.152
2.286
2.475
0.452
7.75%
7.84%
86
9.59
Revenue growth%
25.24
23.55
20.66
20.75
20.24
19.03
18.31
17.97
16.65
17.39
18.25
17.97
19.64
20
9.46
Gross margin%
31.46
31.05
32.94
34.07
32.93
33.23
35.25
33.87
33.35
30.64
24.50
33.35
33.08
90
15.21
Operating margin%
11.49
8.49
8.17
5.33
4.11
5.93
7.36
6.46
4.47
7.18
2.83
6.46
6.82
41
10.49
Net margin%
10.80
11.14
10.56
12.25
10.79
9.59
12.08
10.69
10.98
13.46
24.68
10.98
10.89
50
34.74
P/E ratio (avg)x
25.37
25.48
24.76
26.36
29.27
27.78
26.99
28.13
28.40
29.95
26.45
28.13
27.38
62
9.125
EV/EBITx
36.04
37.11
35.84
39.36
40.66
39.47
36.09
37.56
36.16
37.33
12.87
37.33
37.22
33
3.42
FCF yield (avg)%
9.69
8.94
7.69
6.14
8.46
7.35
4.49
4.31
2.01
0.49
20.10
4.31
6.75
76
13.79
FCF margin%
19.41
21.87
19.72
20.43
18.54
20.41
17.59
19.08
16.75
18.05
9.30
18.05
19.25
60
1.617
FCF / Net incomex
0.821
0.917
1.020
1.014
0.995
1.134
1.113
1.299
1.295
1.216
0.980
1.216
1.067
88
24.65
ROIC%
11.52
14.00
16.64
18.46
20.88
23.48
20.56
23.50
24.14
23.46
3.87
23.48
20.72
73
6.16
Return on equity%
5.54
3.75
3.82
6.23
8.94
10.62
12.33
12.52
14.47
11.70
25.93
12.33
9.78
48
26.87
Return on assets%
17.06
16.55
15.91
17.34
18.34
18.91
16.81
17.84
17.67
15.92
27.67
17.67
17.20
92
2.78
EPS$
0.63
0.69
0.64
0.72
0.66
0.76
0.87
1.00
0.91
0.90
2.93
6.41%
3.80%
—
4.16
EPS growth%
9.19
10.65
8.65
7.28
9.97
7.71
5.83
4.24
7.12
4.91
13.34
5.83
7.49
67
0.49
Bookvalue per sh$
1.66
1.97
2.02
2.26
2.65
2.93
3.11
3.48
3.86
4.54
2.61
11.40%
10.48%
—
0.85
FCF per share$
1.50
1.66
1.84
2.01
2.22
2.14
2.25
2.27
2.27
2.52
0.55
2.58%
4.37%
—
1.11
Dividend per sh$
2.47
2.58
2.79
2.78
3.01
2.96
2.70
2.45
2.66
2.61
2.72
(2.82%)
(0.52%)
—
13.56
Div yield (avg)%
21.31
24.10
26.48
25.97
27.99
25.86
27.69
29.76
28.62
31.25
22.10
28.62
27.09
90
6.86
Payout ratio%
6.83
8.92
7.53
9.37
9.97
11.34
11.92
12.63
14.43
14.63
16.67
12.63
10.66
13
295.1
Shares (diluted)M
293.9
314.6
290.4
288.8
271.4
248.0
239.9
218.7
206.1
209.1
294.7
(5.08%)
(3.87%)
68
23.50
Buyback yield%
17.74
17.96
18.71
20.24
22.21
23.44
26.01
25.07
26.12
25.18
13.55
25.18
22.82
34
0.783
D/E ratiox
0.442
0.404
0.350
0.369
0.406
0.410
0.426
0.414
0.357
0.383
1.448
0.410
0.405
12
0.284
Enterprise value$B
2.406
2.665
3.166
3.277
3.400
3.271
3.883
3.771
4.272
4.522
0.126
5.87%
7.17%
26
0.295
LT debt$B
1.275
1.231
1.107
1.112
1.198
1.216
1.336
1.399
1.519
1.628
1.883
6.32%
2.46%
45
Revenue
$2.475B
7.84%
1.00×
Cost of revenue
$1.304B
7.99%
1.01×
Operating expenses
$621.1M
7.72%
0.99×
Goodwill & intangibles
18.39%